
33 Emmett Place, Whitby
Whitby
$1,198,800
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by RE/MAX EPIC REALTY
Investment Analysis
Key Facts
Type
Detached
Bedrooms
5
Bathrooms
3
Days on Market
31
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Finished Basement
Rent Estimate
$3,900/mo
Estimated from market price-to-rent ratios
Remarks
Welcome To 33 Emmett Place In The Highly Sought After Pringle Creek Community Of Whitby, A Beautifully Renovated Home That Blends Modern Style With Everyday Comfort. This Stunning Property Has Been Updated From Top To Bottom, Offering A Truly Move In Ready Experience With High Quality Finishes And Hardwood Flooring Throughout. The Home Features 3 Spacious Bedrooms Plus 2 Additional Rooms In The Fully Finished Basement, Including A Primary Bedroom On Each Level, Providing Incredible Flexibility For Growing Families, Guests, Or Multi Generational Living. With 3 Stylish Bathrooms, Each Thoughtfully Designed With Contemporary Touches, Comfort And Functionality Are Perfectly Balanced. The Main Living Space Is Warm And Inviting With A Cozy Fireplace, Perfect For Relaxing Evenings. The Finished Basement Is A True Entertainer's Dream, Complete With A Sleek Wet Bar, Mini Fridge, And Ample Space For Hosting Or Unwinding. The Kitchen Is Equipped With Stainless Steel Appliances And Designed For Both Everyday Living And Entertaining. The Primary Suite Features A Walk In Closet With Built In Organizers For Added Convenience And Style. Situated On A Premium Corner Lot, The Property Offers Enhanced Curb Appeal, Added Privacy, And Extra Outdoor Space, While The Double Car Garage Provides Ample Parking And Storage. Located In The Heart Of Pringle Creek, One Of Whitby's Most Desirable Family Oriented Neighbourhoods, You Are Surrounded By Parks, Trails, And Scenic Green Space With A Strong Sense Of Community And Quiet Residential Charm. Just Minutes To Top Rated Schools, Recreation Facilities, Shopping, Dining, And All Essential Amenities, With Easy Access To The 407 And Major Routes For Easy Commuting, This Home Offers The Perfect Balance Of Convenience And Lifestyle. 33 Emmett Place Is More Than Just A Home, It Is A Complete Lifestyle Upgrade In A Welcoming And Established Community.
MississaugaInvestor.ca
33 Emmett Place
Detached · 5bd/3ba · ~1,750 sqft
$1,198,800
Cash-Flow Report · July 31, 2026
Cap Rate
1.41%
Monthly Cash Flow
-$4,106/mo
Estimated Rent
$3,900/mo
Cash-on-Cash
-18.72%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,900 |
| Mortgage | −$5,518 |
| Property Tax | −$1,069 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$999 |
| Vacancy (5%) | −$195 |
| Cash Flow | -$4,106/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$46,800 |
| Vacancy (5%) | −$2,340 |
| Property Tax | −$12,827 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$11,988 |
| Annual NOI | $16,945 |
| Cap Rate | 1.41% |
Cash Required to Close
| Down Payment (20%) | $239,760 |
| Ontario Land Transfer Tax | $20,451 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $263,211 |
Assumptions: 20% down · 4.89% rate · 25yr amort · Canadian semi-annual compounding · $225/mo insurance · maintenance reserve = greater of 8% of rent or 1% of value/yr (condo fee replaces it) · 5% vacancy · rent estimated from neighbourhood MLS comps. All figures are estimates — verify with a licensed professional before making an investment decision.
Prepared by Hamza Nouman · RECO-registered Investor Specialist · 647-609-1289 · hamza@nouman.ca · MississaugaInvestor.ca
Get the Full Cash-Flow Report
A one-page PDF: cap rate, cash flow, mortgage breakdown, NOI and total cash to close — all assumptions in one printable summary.
Also unlocks cap rate, sold comps & mortgage detail.